The following discussion and analysis should be read in conjunction with the
Annual Report on Form 10-K for the fiscal year ended September 30, 2021, as well
as the condensed consolidated financial statements and the accompanying Notes to
Condensed Consolidated Financial Statements included in Item 1 of Part I in this
Quarterly Report on Form 10-Q.

BUSINESS OVERVIEW AND PURPOSE

Valvoline Inc. is a global vehicle and engine care company that continuously
powers the future of mobility through innovative services and products for
electric, hybrid and internal combustion powertrains. Valvoline has consistently
led the way innovating and reinventing its services and products for changing
technologies and customer needs throughout its 155-year history. Valvoline
operates a fast-growing, best-in-class network of service center stores, which
are well positioned to serve evolving vehicle maintenance needs with Valvoline's
iconic products. In addition to its quick, easy and trusted quick lube oil
change services and the legendary Valvoline-branded passenger car motor oils,
Valvoline provides a wide array of lubricants, chemicals, fluids, and other
complementary products and services, including leading the world's supply of
battery fluids to electric vehicle manufacturers, with each solution tailored to
help extend vehicle and engine range and efficiency.

Valvoline provides vehicle and engine care solutions to a range of customers,
including end consumers, OEMs, mass market and automotive parts retailers, small
to large installers, vehicle fleets, and distributors, among others. Valvoline
operates and franchises more than 1,600 service center locations and is the
second and third largest chain in the United States ("U.S.") and Canada,
respectively, by number of stores. With sales in more than 140 countries and
territories, Valvoline's solutions are available for every engine and
powertrain, including high-mileage and heavy-duty applications, and are offered
at more than 80,000 locations worldwide.
                                       19
--------------------------------------------------------------------------------

BUSINESS STRATEGY

Valvoline is focused on the following key business and growth strategies in fiscal 2022:



•Executing the strategic separation of Valvoline's two business segments, Retail
Services and Global Products, to create sustainable value for the Company's
stakeholders and best position the segments for continued long-term success by
allowing Retail Services to continue its growth and focus on leveraging its
world class service model and providing Global Products with the opportunity to
focus and allocate capital to its own strategic priorities;

•Aggressively growing Retail Services through organic service center expansion,
opportunistic acquisitions, and franchisee growth, while rapidly diversifying
and expanding retail service offerings and capabilities through a quick, easy,
and trusted customer experience delivered by hands-on experts;

•Accelerating Global Products market share growth through continued development
of and investment in key global emerging and high value markets by fully
leveraging brand equity and product platforms to drive speed, efficiency, and
value across the business and customer interactions, while increasing
penetration of Valvoline's full product portfolio;

•Expanding capabilities to serve future transport vehicles by continuing to
develop relationships with electric vehicle OEMs and leveraging innovation in
the delivery of future services and products in direct and adjacent markets; and

•Building a strong foundation enabled by data and technology to make Valvoline easy to do business with.



RECENT DEVELOPMENTS

Strategic separation

On October 12, 2021, Valvoline announced its intention to pursue a separation of
its two reportable segments, Retail Services and Global Products. Valvoline is
making progress and evaluating alternatives to accomplish the separation of
these two strong businesses. Consummation of the separation will be subject to
final approval by Valvoline's Board, and no timetable has currently been
established for completion of the separation. Valvoline's results this quarter
highlight the independent strengths of both of its reportable segments, and
separation is expected to enable the two businesses to enhance focus on their
distinct customer bases, strategies for continued growth, and operational needs.

COVID-19 update



Valvoline has substantially maintained its operations, demonstrating growth and
strong results, while managing through the effects of the COVID-19 global
pandemic to-date. Valvoline's global offices and locations have established
protocols based on continuous monitoring of the circumstances and trend data
surrounding the pandemic and following government guidelines to make decisions
regarding the safe operation of its offices and locations.

Valvoline's return-to-office protocol for its corporate headquarters located in
Lexington, Kentucky allowed employees that have been vaccinated to voluntarily
return to the office with masking requirements lifted in March 2022. Employees
are encouraged to reconnect and collaborate on-site in locations and
circumstances where protocols support in-person work, while the flexibility and
convenience for employees to work remotely has been maintained in many
locations.

During April 2022, the Chinese government implemented strict control measures in
response to the resurgence of COVID-19, which resulted in a temporary shut-down
of Valvoline's local operations. Limited operations were maintained during most
of April 2022, and the local blending and packaging facility resumed operations
by late April, near its full capacity due to local supply chain constraints as a
result of the restrictions.
                                       20
--------------------------------------------------------------------------------


Management is unable to reasonably quantify the impact of COVID-19 on its
current year results. The continually evolving COVID-19 pandemic remains
uncertain and its future impact on Valvoline will depend on a number of factors,
including among others, the duration and severity of the spread of COVID-19,
emerging variants, vaccine and booster effectiveness, public acceptance of
safety protocols, and government measures, including vaccine and mask mandates,
among others. While the Company cannot predict the duration or the scale of the
COVID-19 pandemic, or the effect it may continue to have on Valvoline's
business, results of operations, or liquidity, management continuously monitors
the situation, the sufficiency of its responses, and makes adjustments as
needed. For more information, refer to Risk Factors included in Item 1A of Part
I in Valvoline's Annual Report on Form 10-K for the fiscal year ended
September 30, 2021.

SECOND FISCAL QUARTER 2022 OVERVIEW

The following were the significant events for the second fiscal quarter of 2022, each of which is discussed more fully in this Quarterly Report on Form 10-Q:



•Valvoline delivered strong top-line results, reflecting share gains from
ongoing demand for its products and services, price increases to recover cost
inflation, and continued effective operational execution. Net income grew 19% to
$81 million and diluted earnings per share grew 22% to $0.45 in the three months
ended March 31, 2022 compared to the prior year period.

•Retail Services sales increased 23% over the prior year period driven by
system-wide same-store-sales ("SSS") growth of 13.1% and the addition of 113 net
new stores to the system from the prior year. Operating income decreased 4% and
adjusted EBITDA was flat over the prior year as the current inflationary
environment resulted in higher labor and product costs that impacted
profitability.

•Global Products sales increased 29% and outpaced volume growth of 9% compared
to the prior year quarter. These top-line results highlight the successful price
pass-through of raw material cost increases as well as continued strong demand
for Valvoline products across key geographies and channels. Operating income and
adjusted EBITDA both improved 1% from the prior year as growth in sales was
moderated by supply chain challenges and the raw material cost environment.

•The Company returned $57 million to its shareholders through payment of a cash
dividend of $0.125 per share and the repurchase of 1 million shares of Valvoline
common stock during the quarter.

Use of Non-GAAP Measures



To supplement the financial measures prepared in accordance with U.S. GAAP,
certain items within this document are presented on an adjusted basis. These
non-GAAP measures, presented both on a consolidated and reportable segment
basis, have limitations as analytical tools and should not be considered in
isolation from, or as an alternative to, or more meaningful than, the financial
statements presented in accordance with U.S. GAAP. The financial results
presented in accordance with U.S. GAAP and reconciliations of non-GAAP measures
included within this Quarterly Report on Form 10-Q should be carefully
evaluated.

The following are the non-GAAP measures management has included and how management defines them:

•EBITDA - defined as net income/loss, plus income tax expense/benefit, net interest and other financing expenses, and depreciation and amortization;



•Adjusted EBITDA - defined as EBITDA adjusted for certain unusual, infrequent or
non-operational activity not directly attributable to the underlying business,
which management believes impacts the comparability of operational results
between periods ("key items," as further described below);

•Segment adjusted EBITDA - defined as segment operating income adjusted for depreciation and amortization, in addition to key items impacting comparability;

•Free cash flow - defined as cash flows from operating activities less capital expenditures and certain other adjustments as applicable; and


                                       21
--------------------------------------------------------------------------------

•Discretionary free cash flow - defined as cash flows from operating activities less maintenance capital expenditures and certain other adjustments as applicable.



These measures are not prepared in accordance with U.S. GAAP and management
believes the use of non-GAAP measures on a consolidated and reportable segment
basis provides a useful supplemental presentation of Valvoline's operating
performance, enables comparison of financial trends and results between periods
where certain items may vary independent of business performance, and allows for
transparency with respect to key metrics used by management in operating the
business and measuring performance. The non-GAAP information used by management
may not be comparable to similar measures disclosed by other companies, because
of differing methods used in calculating such measures. For a reconciliation of
the most comparable U.S. GAAP measures to the non-GAAP measures, refer to the
"Results of Operations" and "Financial Position, Liquidity and Capital
Resources" sections below.

Management believes EBITDA measures provide a meaningful supplemental
presentation of Valvoline's operating performance due to the depreciable assets
associated with the nature of the Company's operations and interest costs
related to Valvoline's capital structure. Adjusted EBITDA measures exclude the
impact of key items, which consist of income or expenses associated with certain
unusual, infrequent or non-operational activity not directly attributable to the
underlying business that management believes impacts the comparability of
operational results between periods. Adjusted EBITDA measures enable comparison
of financial trends and results between periods where key items may vary
independent of business performance. Key items are often related to legacy
matters or market-driven events considered by management to be outside the
comparable operational performance of the business.

Key items may consist of adjustments related to: legacy businesses, including
the separation from Valvoline's former parent company and associated impacts of
related indemnities; significant acquisitions or divestitures;
restructuring-related matters; and other matters that are non-operational or
unusual in nature. Key items also include the following:

•Net pension and other postretirement plan expense/income - includes several
elements impacted by changes in plan assets and obligations that are primarily
driven by changes in the debt and equity markets, as well as those that are
predominantly legacy in nature and related to prior service to the Company from
employees (e.g., retirees, former employees, current employees with frozen
benefits). These elements include (i) interest cost, (ii) expected return on
plan assets, (iii) actuarial gains/losses, and (iv) amortization of prior
service cost/credit. Significant factors that can contribute to changes in these
elements include changes in discount rates used to remeasure pension and other
postretirement obligations on an annual basis or upon a qualifying
remeasurement, differences between actual and expected returns on plan assets,
and other changes in actuarial assumptions, such as the life expectancy of plan
participants. Accordingly, management considers that these elements are more
reflective of changes in current conditions in global financial markets (in
particular, interest rates) and are outside the operational performance of the
business and are also primarily legacy amounts that are not directly related to
the underlying business and do not have an immediate, corresponding impact on
the compensation and benefits provided to eligible employees for current
service. Adjusted EBITDA includes the costs of benefits provided to employees
for current service, including pension and other postretirement service costs.

•Changes in the last-in, first-out ("LIFO") inventory reserve - charges or
credits recognized in Cost of sales to value certain lubricant inventories at
the lower of cost or market using the LIFO method. During inflationary or
deflationary pricing environments, the application of LIFO can result in
variability of the cost of sales recognized each period as the most recent costs
are matched against current sales, while preceding costs are retained in
inventories. LIFO adjustments are determined based on published prices, which
are difficult to predict and largely dependent on future events. The application
of LIFO can impact comparability and enhance the lag period effects between
changes in inventory costs and relating pricing adjustments.

Details with respect to the composition of key items recognized during the respective periods presented herein are set forth below in the "EBITDA and Adjusted EBITDA" section of "Results of Operations" that follows.



Management uses free cash flow and discretionary free cash flow as additional
non-GAAP metrics of cash flow generation. By including capital expenditures and
certain other adjustments, as applicable, management is able to provide an
indication of the ongoing cash being generated that is ultimately available for
both debt and equity
                                       22
--------------------------------------------------------------------------------

holders as well as other investment opportunities. Free cash flow includes the
impact of capital expenditures, providing a supplemental view of cash
generation. Discretionary free cash flow includes the impact of maintenance
capital expenditures, which are routine uses of cash that are necessary to
maintain the Company's operations and provides a supplemental view of cash flow
generation to maintain operations before discretionary investments in growth.
Free cash flow and discretionary free cash flow have certain limitations,
including that they do not reflect adjustments for certain non-discretionary
cash flows, such as mandatory debt repayments. The amount of mandatory versus
discretionary expenditures can vary significantly between periods.

Key Business Measures



Valvoline tracks its operating performance and manages its business using
certain key measures, including system-wide, company-operated and franchised
store counts and SSS, and lubricant volumes sold. Management believes these
measures are useful to evaluating and understanding Valvoline's operating
performance and should be considered as supplements to, not substitutes for,
Valvoline's sales and operating income, as determined in accordance with U.S.
GAAP.

Sales in the Retail Services reportable segment are influenced by the number of
service center stores and the business performance of those stores. Stores are
considered open upon acquisition or opening for business. Temporary store
closings remain in the respective store counts with only permanent store
closures reflected in the activity and end of period store counts. SSS is
defined as sales by U.S. Retail Services service center stores
(company-operated, franchised and the combination of these for system-wide SSS),
with new stores including franchised conversions, excluded from the metric until
the completion of their first full fiscal year in operation as this period is
generally required for new store sales levels to begin to normalize. Differences
in SSS are calculated to determine the percentage change between comparative
periods. Retail Services sales are limited to sales at company-operated stores,
sales of lubricants and other products to independent franchisees and Express
Care operators and royalties and other fees from franchised stores. Although
Valvoline does not recognize store-level sales from franchised stores as revenue
in its Condensed Consolidated Statements of Comprehensive Income, management
believes system-wide and franchised SSS comparisons and store counts are useful
to assess market position relative to competitors and overall store and segment
operating performance.

Management believes lubricant volumes sold in gallons by its consolidated subsidiaries is a useful measure in evaluating and understanding the operating performance of the Global Products segment. Volumes sold in other units of measure, including liters, are converted to gallons utilizing standard conversions.



RESULTS OF OPERATIONS

Consolidated review

The following summarizes the results of the Company's operations for the period
ended March 31:

                                                                 Three months ended March 31                                                                       Six months ended March 31
                                                        2022                                       2021                                     2022                              2021
(In millions)                              Amount               % of Sales            Amount            % of Sales                            Amount              % of Sales            Amount           % of Sales
Sales                                  $        886                   100.0  %       $  701                   100.0  %                   $       1,744              100.0%            $ 1,354              100.0%
Gross profit                           $        250                    28.2  %       $  247                    35.2  %                   $         494               28.3%            $   475               35.1%
Net operating expenses                 $        133                    15.0  %       $  116                    16.5  %                   $         256               14.7%            $   220               16.2%
Operating income                       $        117                    13.2  %       $  131                    18.7  %                   $         238               13.6%            $   255               18.8%
Net income                             $         81                     9.1  %       $   68                     9.7  %                   $         168               9.6%             $   155               11.4%



                                       23

--------------------------------------------------------------------------------

Sales



The following provides a reconciliation of the increase in sales from the prior
year:

                                    Year-over-year changes
                           Three months ended         Six months ended
(In millions)                March 31, 2022            March 31, 2022
Volume and mix         $         67                  $             171

Price                           113                                203

Currency exchange                (9)                                (9)
Acquisitions                     14                                 25
Change in sales        $        185                  $             390



The increases in sales for the three and six months ended March 31, 2022
compared to the prior year periods were driven by benefits across both
reportable segments, largely as a result of pricing actions and volume growth,
and to a lesser extent, favorable mix. The Company continues to pass through
cost increases in its pricing and benefit from strong demand for Valvoline's
products and services. Retail Services increased sales were led by system-wide
SSS growth as well as store expansion from unit additions and acquisitions.
Global Products sales increased with volume growth and top-line improvement
across all regions.


The changes to reportable segment sales and the drivers thereof are discussed in further detail in the "Reportable Segment Review" section below.

Gross profit



The table below provides a reconciliation of the increase in gross profit from
the prior year:

                                         Year-over-year changes
                                Three months ended          Six months ended
(In millions)                     March 31, 2022             March 31, 2022
Volume and mix             $         32                    $             82

Change in LIFO reserve                2                                   -
Price and cost                      (30)                                (63)
Currency exchange                    (2)                                 (2)
Acquisitions                          1                                   2

Change in gross profit     $          3                    $             19



The increase in gross profit was primarily driven by higher volumes and to a
lesser extent, favorable mix. These benefits across both reportable segments
were partially offset by product and labor inflationary cost pressures, in
addition to supply chain challenges. A reduction in the LIFO charge for the
current quarter compared to the prior year period, as well as unit growth
through acquisitions provided modest benefits to gross profit.

The declines in gross profit margin rates for the current quarter and
year-to-date periods were primarily the result of higher raw material costs,
supply chain challenges, and the dilutive impact from passing through cost
increases. Management continues to closely monitor the raw material cost
environment and make progress in passing through the cost increases that began
in fiscal 2021.

The changes to reportable segment gross profit and the drivers thereof are discussed in further detail in the "Reportable Segment Review" section below.


                                       24
--------------------------------------------------------------------------------

Net operating expenses

The table below summarizes the components of net operating expenses for the period ended March 31:



                                                                Three months ended March 31

Six months ended March 31


                                                        2022                                      2021                                      2022                                      2021
(In millions)                              Amount               % of Sales           Amount            % of Sales              Amount               % of Sales           Amount            % of Sales
Selling, general and
administrative expenses                $        137                   15.4  %       $  129                   18.4  %       $        272                   15.6  %       $  246                   18.1  %
Legacy and separation-related
expenses                                          6                    0.7  %            -                      -  %                  9                    0.5  %            1                    0.1  %
Equity and other income, net                    (10)                  (1.1) %          (13)                  (1.9) %                (25)                  (1.4) %          (27)                  (2.0) %
Net operating expenses                 $        133                   15.0  %       $  116                   16.5  %       $        256                   14.7  %       $  220                   16.2  %



Expected credit losses on receivables due to the disruption of business in
Russia and increased costs associated with information technology investments
and transitions combined for $8 million and $10 million of the year-over-year
increases in selling, general and administrative expenses for the three and six
months ended March 31, 2022, respectively. Additionally, expenses supporting
growth related to travel, advertising and promotions combined for an $11 million
increase for the year-to-date over the prior year period.

Legacy and separation-related expenses increased during the three and six months
ended March 31, 2022 primarily due to the costs incurred in the current year for
planning the separation of the Retail Services and Global Products segments.
These costs included legal, tax and accounting, and other professional advisory
and consulting fees, which the Company expects will continue to be incurred
during the balance of fiscal 2022 associated with planning for the proposed
separation.

The decrease in Equity and other income, net in the current year periods was primarily driven by lower insurance recoveries in the current year.

Net pension and other postretirement plan income



Net pension and other postretirement plan income for the three and six months
ended March 31, 2022 decreased $5 million and $9 million, respectively, from the
prior year periods. This decline was due to lower expected returns on plan
assets as a result of the shift in asset allocation of the U.S. qualified plans
toward a higher mix of fixed income securities, in addition to a reduction in
the amortization of prior service credits into income from certain other
postretirement plan amendments that ceased amortization beginning in fiscal
2022.

Net interest and other financing expenses



Net interest and other financing expenses decreased $37 million and $40 million
during the three and six months ended March 31, 2022, respectively, compared to
the prior year periods. These decreases are primarily related to debt
extinguishment costs, including the redemption premium and the write-off of
unamortized debt issuance costs, due to the prior year redemption of the 4.375%
senior unsecured notes due 2025 with an aggregate principal amount of $800
million.

                                       25
--------------------------------------------------------------------------------

Income tax expense



The following table summarizes income tax expense and the effective tax rate:

                                            Three months ended March 31                     Six months ended March 31
(In millions)                                2022                   2021                    2022                   2021
Income tax expense                    $          27            $         22          $          53            $         52
Effective tax rate percentage                  25.0    %               24.4  %                24.0    %               25.1  %



The increase in income tax expense for the three months ended March 31, 2022 was
principally driven by higher pre-tax earnings, in addition to an increased
effective tax rate due to unfavorable discrete activity. Income tax expense
remained relatively flat with higher pre-tax earnings in the six months ended
March 31, 2022, resulting in a lower effective tax rate that was driven by
discrete benefits in the current year-to-date period.

EBITDA and Adjusted EBITDA

The following table reconciles net income to EBITDA and Adjusted EBITDA:



                                                           Three months ended                       Six months ended
                                                                March 31                                March 31
(In millions)                                            2022               2021                 2022                 2021
Net income                                           $       81          $     68          $     168               $    155
Income tax expense                                           27                22                 53                     52
Net interest and other financing expenses                    18                55                 35                     75
Depreciation and amortization                                25                23                 50                     44
EBITDA                                                      151               168                306                    326
Net pension and other postretirement plan
income (a)                                                   (9)              (14)               (18)                   (27)
Legacy and separation-related expenses                        6                 -                  9                      1
LIFO charge                                                   3                 5                  9                      9
Business interruption losses (recoveries)                     5                (2)                 5                     (3)
Information technology transition costs                       2                 -                  3                      -

Adjusted EBITDA                                      $      158          $    157          $     314               $    306



(a)Net pension and other postretirement plan income includes remeasurement gains
and losses, when applicable, and recurring non-service pension and other
postretirement net periodic income, which consists of interest cost, expected
return on plan assets and amortization of prior service credits. Refer to Note 7
in the Notes to Condensed Consolidated Financial Statements in Item 1 of Part I
in this Quarterly Report on Form 10-Q for further details.

Adjusted EBITDA improved slightly for the three months ended March 31, 2022 and
increased $8 million for the six months ended March 31, 2022 compared to the
prior year periods. These improvements were driven by strong top-line expansion
across both reportable segments, which was partially offset by increased costs
due to inflationary pressures and supply chain challenges, in addition to
increased operating expenses to support top-line growth.

Reportable segment review

The Company manages its business through the following two reportable segments:



•Retail Services - services the passenger car and light truck quick lube market
in the United States and Canada with a broad array of preventive maintenance
services and capabilities performed through Valvoline's retail network of
company-operated and independent franchised service center stores, in addition
to independent Express Care stores that service vehicles with Valvoline
products.

                                       26
--------------------------------------------------------------------------------

•Global Products - sells engine and automotive preventive maintenance products
in more than 140 countries to retailers, installers, and commercial customers,
including OEMs, to service light- and heavy-duty vehicles and equipment.

These segments represent components of the Company for which separate financial
information is available that is utilized on a regular basis by the chief
operating decision maker in allocating resources and evaluating performance of
the business. Adjusted EBITDA is the primary measure used in making these
operating decisions, which Valvoline defines as segment operating income
adjusted for depreciation and amortization and certain key items impacting
comparability.

Costs to support corporate functions and certain non-operational and corporate activity that is not directly attributable to a particular segment are not included in the segment operating results regularly utilized by the chief operating decision maker. This activity is separately delineated within Corporate to reconcile to consolidated results.



Results of Valvoline's reportable segments are presented based on how operations
are managed internally, including how the results are reviewed by the chief
operating decision maker. The structure and practices are specific to Valvoline;
therefore, the financial results of its reportable segments are not necessarily
comparable with similar information for other comparable companies.

Retail Services



Management believes the number of company-operated and franchised service center
stores as provided in the following tables is useful to assess the operating
performance of the Retail Services reportable segment.

                                                                                                           System-wide stores (a)
                                                      Second Quarter
                                                           2022               First Quarter 2022          Fourth Quarter 2021          Third Quarter 2021          Second Quarter 2021
Beginning of period                                           1,635                 1,594                        1,569                       1,548                        1,533
Opened                                                           19                    32                           21                          17                           13
Acquired                                                          9                    12                            7                           5                            3
Closed                                                           (2)                   (3)                          (3)                         (1)                          (1)
End of period                                                 1,661                 1,635                        1,594                       1,569                        1,548

                                                                                                      Number of stores at end of period
                                                      Second Quarter
                                                           2022               First Quarter 2022          Fourth Quarter 2021          Third Quarter 2021          Second Quarter 2021
Company-operated                                                757                   738                          719                         698                          673
Franchised                                                      904                   897                          875                         871                          875


(a)System-wide store count includes franchised service center stores. Valvoline
franchises are independent legal entities, and Valvoline does not consolidate
the results of operations of its franchisees.

The year over year increase of 113 net system-wide stores was the result of 80
net openings and 33 acquired stores. New store openings was driven by 29 net
company-operated service center store openings and 51 net new franchisee store
openings from expansion in key markets. In addition, 22 net stores converted
within the system from franchise to company-operated.

                                       27
--------------------------------------------------------------------------------

The following summarizes the results of the Retail Services reportable segment:

                                          Three months ended                                               Six months ended
                                               March 31                                                        March 31
(In millions)                         2022                   2021          Increase (decrease)           2022              2021          Increase (decrease)
Financial information
Retail Services segment sales     $    350                $   285                     23     %       $    696           $   539                     29     %

Operating income (b)              $     77                $    80                     (4)    %       $    158           $   136                     16     %
Key items                                -                      -                                           -                 -
Depreciation and amortization           18                     15                     20     %             35                29                     21     %
Adjusted EBITDA                   $     95                $    95                      -     %       $    193           $   165                     17     %

Operating margin (c)                  22.0   %               28.1  %                (610)  bps           22.7   %          25.2  %                (250)  bps
Adjusted EBITDA margin (c)            27.1   %               33.3  %                (620)  bps           27.7   %          30.6  %                (290)  bps

                                                                                     Three months ended                           Six months ended
                                                                                          March 31                                    March 31
                                                                                  2022                   2021              2022                 2021
Same-store sales growth
Company-operated (c)                                                                10.0     %           19.8   %          15.7  %                12.8     %
Franchised (a) (d)                                                                  15.5     %           20.4   %          20.9  %                13.1     %
System-wide (a) (d)                                                                 13.1     %           20.2   %          18.6  %                13.0     %


(a)Measure includes Valvoline franchisees, which are independent legal entities.
Valvoline does not consolidate the results of operations of its franchisees.
(b)Valvoline does not generally allocate activity below operating income to its
operating segments; therefore, the table above reconciles operating income to
adjusted EBITDA.
(c)Operating margin is calculated as operating income divided by sales, and
adjusted EBITDA margin is calculated as adjusted EBITDA divided by sales.
(d)Valvoline determines SSS growth as sales by U.S. Retail Services service
center stores, with new stores, including franchise conversions, excluded from
the metric until the completion of their first full fiscal year in operation.
Retail Services sales increased 23% and 29% for the three months and six months
ended March 31, 2022, respectively, compared to the prior year periods.
System-wide SSS growth was led by higher transactions due to share gains, in
addition to increased average ticket from pricing actions and premiumization.
The addition of 113 net new stores to the system through acquisitions and new
service center store openings also contributed to sales growth from the prior
year.

Operating income decreased 4% and adjusted EBITDA was flat for the three months
ended March 31, 2022 compared to the prior year period. Deleverage due to wage
inflation and labor inefficiencies, as well as supply chain constraints that
resulted in higher product costs, drove lower operating profits and flat
adjusted EBITDA. Valvoline is currently executing incremental pricing actions to
address these inflationary pressures and is expected to improve profitability in
the second half of the fiscal year. Operating income and adjusted EBITDA
increased 16% and 17%, respectively, for the six months ended March 31, 2022
compared to the prior period and was driven by strong top-line performance and
the addition of new stores.

                                       28
--------------------------------------------------------------------------------

Global Products



The following table summarizes the results of the Global Products reportable
segment:

                                     Three months ended                                               Six months ended
                                          March 31                                                        March 31
(In millions)                    2022                   2021          Increase (decrease)           2022              2021          Increase (decrease)
Financial information
Sales by geographic region
North America (a)            $    330                $   242                     36     %       $     634          $   477                     33     %
Europe, Middle East and
Africa ("EMEA")                    67                     54                     24     %             134              105                     28     %
Asia Pacific                       98                     88                     11     %             202              171                     18     %
Latin America (a)                  41                     32                     28     %              78               62                     26     %
Global Products segment
sales                        $    536                $   416                     29     %       $    1048          $   815                     29     %

Operating income (b)         $     74                $    73                      1     %       $     144          $   161                    (11)    %
Key items                           -                      -                                            -                -
Depreciation and
amortization                        7                      7                      -     %              14               13                      8     %
Adjusted EBITDA              $     81                $    80                      1     %       $     158          $   174                     (9)    %

Operating margin (c)             13.8   %               17.5  %                (370)  bps            13.7  %          19.8  %                (610)  bps
Adjusted EBITDA margin (c)       15.1   %               19.2  %                (410)  bps            15.1  %          21.3  %                (620)  bps

Volume information
Lubricant sales (gallons)        43.3                   39.9                      9     %            86.4             77.9                     11     %

(a) Valvoline includes the United States and Canada in its North America region. Mexico

is included within the Latin America region. (b) Valvoline does not generally allocate activity below operating income to its

operating segments; therefore, the table above reconciles operating income to

adjusted EBITDA. (c) Operating margin is calculated as operating income divided by sales, and adjusted

EBITDA margin is calculated as adjusted EBITDA divided by sales.





Global Products sales increased 29% for both the three and six months ended
March 31, 2022 over the prior year periods due to growth across all regions and
channels. Sales growth outpaced volumes for both the three and six months ended
March 31, 2022 attributable to price pass-through of raw material cost
increases. Volumes grew 9% and 11% for the three and six months ended March 31,
2022, respectively, over the prior year periods, as a result of improved retail
channel performance due to increased distribution and continued recovery in the
installer channel from the impacts of COVID-19. Additionally, international
volume growth continues to be strong as the Company focuses on building the
brand and channels globally.

Operating income and adjusted EBITDA both improved 1% during the three months
ended March 31, 2022 compared to the prior year. Operating income and adjusted
EBITDA decreased 11% and 9%, respectively, during the six months ended March 31
2022 compared to the prior year period. For the three months ended March 31,
2022, top-line growth was largely offset by increased costs due to the
inflationary raw material cost environment and supply chain challenges, while
for the six months ended March 31, 2022, these increased costs more than offset
by top-line growth.

                                       29
--------------------------------------------------------------------------------

FINANCIAL POSITION, LIQUIDITY AND CAPITAL RESOURCES

Overview



The Company closely manages its liquidity and capital resources. Valvoline's
liquidity requirements depend on key variables, including the level of
investment needed to support business strategies, the performance of the
business, capital expenditures, borrowing arrangements, and working capital
management. Capital expenditures, acquisitions, share repurchases, and dividend
payments are components of the Company's cash flow and capital management
strategy, which to a large extent, can be adjusted in response to economic and
other changes in the business environment. The Company has a disciplined
approach to capital allocation, which focuses on investing in key priorities
that support Valvoline's business and growth strategies and returning capital to
shareholders, while funding ongoing operations.

Cash flows

Cash flows as reflected in the Condensed Consolidated Statements of Cash Flows are summarized as follows for the six months ended March 31:



(In millions)                                                         2022                 2021
Cash, cash equivalents and restricted cash - beginning of
period                                                           $       231          $       761

Cash provided by (used in):
Operating activities                                                      96                  190
Investing activities                                                     (84)                (276)
Financing activities                                                    (124)                (431)

Effect of currency exchange rate changes on cash, cash equivalents and restricted cash

                                            1                    4

Decrease increase in cash, cash equivalents and restricted cash

                                                                    (111)                (513)

Cash, cash equivalents and restricted cash - end of period $ 120 $ 248





Operating activities

The decrease in cash flows provided by operating activities of $94 million from
the prior year was primarily due to the unfavorable increase in net working
capital, largely attributed to growth in accounts receivable from increased
sales compared to the prior period. In the current period, net working capital
(current assets, excluding cash and cash equivalents, minus current liabilities,
excluding long-term debt due within one year) increased $105 million compared to
a $40 million increase in the prior year period.

Investing activities



The decrease in cash flows used in investing activities of $192 million was
primarily due to lower current year acquisition activity of $200 million and
less current year additions to property, plant, and equipment of $7 million,
which was partially offset by repayments of franchisee COVID relief loans that
were $7 million higher in the prior year.

Financing activities



The decrease in cash flows used in financing activities of $307 million from the
prior year was primarily due to net repayments on borrowings that were
$279 million less and lower share repurchases of $34 million. The reduction in
uses of cash for borrowings was largely due to prior year activity that did not
recur to complete the issuance of the 3.625% 2031 Notes with an aggregate
principal of $535 million and use the net proceeds, together with cash and cash
equivalents on hand, to redeem the 4.375% senior unsecured notes due 2025 with
an aggregate principal
                                       30
--------------------------------------------------------------------------------

amount of $800 million. Lower share repurchases were the result of shifting to a consistent share buyback strategy in the second half of fiscal 2021.

Free cash flow



The following sets forth free cash flow and discretionary free cash flow and
reconciles cash flows from operating activities to both measures. These free
cash flow measures have certain limitations, including that they do not reflect
adjustments for certain non-discretionary cash flows, such as mandatory debt
repayments. Refer to the "Use of Non-GAAP Measures" section included above in
this Item 2 for additional information regarding these non-GAAP measures.

                                                                Six months ended
                                                                    March 31
       (In millions)                                            2022            2021
       Cash flows provided by operating activities        $     96             $ 190
       Less: Maintenance capital expenditures                  (16)              (15)
       Discretionary free cash flow                             80               175
       Less: Growth capital expenditures                       (51)              (59)
       Free cash flow                                     $     29             $ 116



The decrease in free cash flow over the prior year was driven by lower cash
flows provided by operating activities and lower growth capital expenditures, as
maintenance capital expenditures were relatively flat. Valvoline updated its
fiscal 2022 forecasted free cash flow generation to $260 million to $280
million, which excludes cash outflows that cannot currently be reasonably
estimated related to the proposed separation of Retail Services and Global
Products.

Debt



Inclusive of the interest rate swap agreements, approximately 87% of Valvoline's
outstanding borrowings at March 31, 2022 had fixed interest rates, with the
remainder bearing variable rates. Valvoline was in compliance with all covenants
of its debt obligations as of March 31, 2022 and had a combined total of
$587 million of remaining borrowing capacity under its Revolver and Trade
Receivables Facility. Credit facilities in place in China had approximately $40
million of combined borrowing capacity remaining, $36 million under the China
Working Capital Facilities and $4 million under the China Construction Facility.
Refer to Note 5 of the Notes to Condensed Consolidated Financial Statements for
additional details regarding the Company's debt instruments.

Dividend payments and share repurchases



During the six months ended March 31, 2022, the Company paid cash dividends of
$0.250 per common share for $45 million and repurchased nearly 2.0 million
shares of its common stock for $66 million pursuant to the May 2021 Board
authorization to repurchase up to $300 million of common stock through September
30, 2024 (the "2021 Share Repurchase Authorization").

On April 21, 2022, the Board declared a quarterly cash dividend of $0.125 per
share of Valvoline common stock. The dividend is payable on June 15, 2022 to
shareholders of record on May 31, 2022. Additionally, the Company repurchased
shares of Valvoline common stock for $12 million during April 2022, leaving the
Company with $195 million in aggregate share repurchase authority remaining
under the 2021 Share Repurchase Authorization as of May 1, 2022.

Future declarations of quarterly dividends are subject to approval by the Board
and may be adjusted as business needs or market conditions change, while the
timing and amount of any future share repurchases will be based on the level of
Valvoline's liquidity, general business and market conditions and other factors,
including alternative investment opportunities.

                                       31
--------------------------------------------------------------------------------

Summary



As of March 31, 2022, cash and cash equivalents totaled $118 million, total debt
was $1.7 billion, and total remaining borrowing capacity under the Company's
Revolver and Trade Receivables Facility was $587 million. Valvoline's ability to
generate positive cash flows from operations is dependent on general economic
conditions, the competitive environment in the industry, and is subject to the
business and other risk factors described in Item 1A of Part I of the Annual
Report on Form 10-K for the year ended September 30, 2021. If the Company is
unable to generate sufficient cash flows from operations, or otherwise comply
with the terms of its credit facilities, Valvoline may be required to seek
additional financing alternatives.

Management believes that the Company has sufficient liquidity based on its current cash and cash equivalents position, cash generated from business operations, and existing financing to meet its required pension and other postretirement plan contributions, debt servicing obligations, tax-related and other material cash and operating requirements for the next twelve months.

NEW ACCOUNTING PRONOUNCEMENTS



For a discussion and analysis of recently issued accounting pronouncements and
the impacts on Valvoline, refer to Note 1 in the Notes to Condensed Consolidated
Financial Statements in Item 1 of Part I of this Quarterly Report on Form 10-Q.

CRITICAL ACCOUNTING ESTIMATES



The Company's critical accounting estimates are discussed in detail in Item 7 of
Part II in Valvoline's Annual Report on Form 10-K for the fiscal year ended
September 30, 2021. Management reassessed the critical accounting estimates as
disclosed in the Annual Report on Form 10-K and determined there were no changes
in the six months ended March 31, 2022.

© Edgar Online, source Glimpses